[CSL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -175.46%
YoY- -158.28%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 201,366 324,063 490,973 672,234 868,431 926,974 948,716 -64.45%
PBT -223,830 -196,333 -174,082 -76,670 241,498 281,118 289,358 -
Tax 48,205 40,333 33,394 -53,242 -69,348 -81,924 -88,327 -
NP -175,625 -156,000 -140,688 -129,912 172,150 199,194 201,031 -
-
NP to SH -175,625 -156,000 -140,688 -129,912 172,150 199,194 201,031 -
-
Tax Rate - - - - 28.72% 29.14% 30.53% -
Total Cost 376,991 480,063 631,661 802,146 696,281 727,780 747,685 -36.67%
-
Net Worth 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 1,243,874 1,492,323 4.06%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - 19,893 -
Div Payout % - - - - - - 9.90% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 1,243,874 1,492,323 4.06%
NOSH 1,237,631 1,238,230 1,253,589 1,242,695 1,240,641 1,243,874 1,243,602 -0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -87.22% -48.14% -28.65% -19.33% 19.82% 21.49% 21.19% -
ROE -11.09% -10.50% -11.22% -9.86% 10.93% 16.01% 13.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.27 26.17 39.17 54.09 70.00 74.52 76.29 -64.33%
EPS -14.19 -12.60 -11.22 -10.45 13.88 16.01 16.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.28 1.20 1.00 1.06 1.27 1.00 1.20 4.40%
Adjusted Per Share Value based on latest NOSH - 1,242,695
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.22 26.11 39.55 54.15 69.96 74.67 76.43 -64.45%
EPS -14.15 -12.57 -11.33 -10.47 13.87 16.05 16.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.2762 1.197 1.0099 1.0611 1.2693 1.002 1.2022 4.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.075 0.08 0.115 0.12 0.20 0.20 0.225 -
P/RPS 0.46 0.31 0.29 0.22 0.29 0.27 0.29 36.04%
P/EPS -0.53 -0.63 -1.02 -1.15 1.44 1.25 1.39 -
EY -189.21 -157.48 -97.59 -87.12 69.38 80.07 71.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.11 -
P/NAPS 0.06 0.07 0.12 0.11 0.16 0.20 0.19 -53.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 26/02/14 25/11/13 -
Price 0.095 0.085 0.09 0.13 0.085 0.20 0.195 -
P/RPS 0.58 0.32 0.23 0.24 0.12 0.27 0.26 70.81%
P/EPS -0.67 -0.67 -0.80 -1.24 0.61 1.25 1.21 -
EY -149.37 -148.22 -124.70 -80.42 163.25 80.07 82.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
P/NAPS 0.07 0.07 0.09 0.12 0.07 0.20 0.16 -42.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment